Companhia de Saneamento do Paraná - SANEPAR (BVMF:SAPR3)
Brazil
· Delayed Price · Currency is BRL 5.88
-0.06 (-1.01%)
May 13, 2025, 10:55 AM GMT-3
BVMF:SAPR3 Cash Flow Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 2,374 | 1,545 | 1,503 | 1,152 | 1,178 | 996.34 | Upgrade
|
| Depreciation & Amortization | 553.4 | 535.46 | 480.11 | 433.42 | 394.47 | 361.87 | Upgrade
|
| Other Amortization | 24.49 | 24.49 | - | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 19.14 | 19.1 | 2.72 | 18.84 | 18.71 | 8.29 | Upgrade
|
| Loss (Gain) From Sale of Investments | 1.24 | 2.61 | 55.57 | -14.42 | -17.27 | -0.9 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | 5.26 | 3.3 | 2.96 | 1.86 | Upgrade
|
| Provision & Write-off of Bad Debts | 177.11 | 124.44 | -69.7 | 192.26 | 103.83 | 90.97 | Upgrade
|
| Other Operating Activities | 512.07 | 495.71 | 668.27 | 595.97 | 478.41 | 253.21 | Upgrade
|
| Change in Accounts Receivable | -26.51 | -4.59 | -250.12 | -381.14 | -327.26 | -61.01 | Upgrade
|
| Change in Inventory | -10.01 | -3.88 | 7.64 | -19.26 | -3.82 | -7.71 | Upgrade
|
| Change in Accounts Payable | 110.93 | -18.48 | 56.78 | 25.9 | 58.41 | -0.63 | Upgrade
|
| Change in Unearned Revenue | -3.56 | -3.56 | -3.56 | 14.13 | -4.2 | -4.2 | Upgrade
|
| Change in Income Taxes | -90.78 | -50.06 | -28.15 | -52.98 | -27.68 | -64.81 | Upgrade
|
| Change in Other Net Operating Assets | -767.99 | 108.42 | -45.91 | 23.7 | -152.65 | 22.26 | Upgrade
|
| Operating Cash Flow | 2,874 | 2,775 | 2,382 | 1,991 | 1,702 | 1,596 | Upgrade
|
| Operating Cash Flow Growth | 13.31% | 16.49% | 19.64% | 17.03% | 6.64% | 9.24% | Upgrade
|
| Capital Expenditures | -1,969 | -1,909 | -1,926 | -1,744 | -1,320 | -968.93 | Upgrade
|
| Investment in Securities | - | - | 11.39 | -5.18 | -0.95 | -1.09 | Upgrade
|
| Investing Cash Flow | -1,969 | -1,909 | -1,915 | -1,749 | -1,321 | -970.02 | Upgrade
|
| Long-Term Debt Issued | - | 1,234 | 1,026 | 1,073 | 799.22 | 860.79 | Upgrade
|
| Long-Term Debt Repaid | - | -644.99 | -562.18 | -416.06 | -548.27 | -374.16 | Upgrade
|
| Net Debt Issued (Repaid) | -41.57 | 588.6 | 463.36 | 657.28 | 250.96 | 486.63 | Upgrade
|
| Common Dividends Paid | -403.07 | -403.07 | -385.54 | -309.35 | -267.58 | -303.65 | Upgrade
|
| Other Financing Activities | -524.11 | -536.04 | -468.14 | -365.06 | -255 | -208.24 | Upgrade
|
| Financing Cash Flow | -968.75 | -350.51 | -390.32 | -17.13 | -271.62 | -25.26 | Upgrade
|
| Net Cash Flow | -64.69 | 515.6 | 77.23 | 224.81 | 108.8 | 600.26 | Upgrade
|
| Free Cash Flow | 904.07 | 866.11 | 456.16 | 247.11 | 381.37 | 626.61 | Upgrade
|
| Free Cash Flow Growth | 53.80% | 89.87% | 84.60% | -35.20% | -39.14% | 44.56% | Upgrade
|
| Free Cash Flow Margin | 13.00% | 12.65% | 7.25% | 4.35% | 7.33% | 13.05% | Upgrade
|
| Free Cash Flow Per Share | - | 0.57 | 0.30 | 0.16 | 0.25 | 0.41 | Upgrade
|
| Cash Interest Paid | 451.29 | 451.29 | 412.89 | 326.65 | 230.74 | 191.71 | Upgrade
|
| Cash Income Tax Paid | 455.5 | 455.5 | 603.49 | 469.3 | 457.46 | 453.9 | Upgrade
|
| Levered Free Cash Flow | -375.95 | -360.25 | -112.16 | -492.45 | -9.22 | 294.99 | Upgrade
|
| Unlevered Free Cash Flow | -33.57 | -41.92 | 158.01 | -244.84 | 164.06 | 432.59 | Upgrade
|
| Change in Net Working Capital | -330.64 | 37.04 | -15.29 | 108.86 | 144.43 | -39.33 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.